Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.66% first-year return on $78,180 initial cash invested.
-0.66%
Cash On Cash
6.22%
Cap Rate
1.08
DSCR
$3,428
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,428
Total Expenses
$3,471
Mortgage P&I
36%
$1,243
Property Taxes
14%
$464
Home Insurance
3%
$90
HOA
1%
$29
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tastefully furnished lake front home in Katy | $2,928 | $175 | 4 | 3 | 1.3 mi |
New Katy Home | 4 bedrooms | King Bed | $3,798 | $227 | 4 | 3 | 1.63 mi |
Brand New Katy House - Perfect for Teams & Work | $3,296 | $197 | 4 | 2.5 | 1.22 mi |
Luxurious High Class 4Br Theatre Home | $6,959 | $416 | 4 | 3.5 | 1.97 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality